[BREM] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 94.8%
YoY- 135.11%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,084 31,106 20,765 56,559 35,673 10,990 44,880 -25.17%
PBT 14,971 13,630 13,362 21,360 12,912 2,525 25,622 -30.17%
Tax -1,253 -1,604 -3,895 -5,790 -4,458 -4,233 -5,840 -64.26%
NP 13,718 12,026 9,467 15,570 8,454 -1,708 19,782 -21.70%
-
NP to SH 7,392 10,577 7,110 11,203 5,751 -5,231 16,554 -41.66%
-
Tax Rate 8.37% 11.77% 29.15% 27.11% 34.53% 167.64% 22.79% -
Total Cost 15,366 19,080 11,298 40,989 27,219 12,698 25,098 -27.96%
-
Net Worth 488,880 473,446 474,000 334,743 466,845 313,860 225,751 67.62%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 5,036 - - - 3,411 - -
Div Payout % - 47.62% - - - 0.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 488,880 473,446 474,000 334,743 466,845 313,860 225,751 67.62%
NOSH 167,999 167,888 169,285 167,371 169,147 113,717 112,875 30.45%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 47.17% 38.66% 45.59% 27.53% 23.70% -15.54% 44.08% -
ROE 1.51% 2.23% 1.50% 3.35% 1.23% -1.67% 7.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.31 18.53 12.27 33.79 21.09 9.66 39.76 -42.64%
EPS 4.40 6.30 4.20 6.70 3.40 -4.60 14.60 -55.14%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.91 2.82 2.80 2.00 2.76 2.76 2.00 28.49%
Adjusted Per Share Value based on latest NOSH - 167,371
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.42 9.00 6.01 16.37 10.33 3.18 12.99 -25.16%
EPS 2.14 3.06 2.06 3.24 1.66 -1.51 4.79 -41.64%
DPS 0.00 1.46 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.4151 1.3704 1.372 0.9689 1.3513 0.9085 0.6535 67.61%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.07 1.87 2.00 1.22 1.18 1.12 1.10 -
P/RPS 11.96 10.09 16.30 3.61 5.60 11.59 2.77 165.86%
P/EPS 47.05 29.68 47.62 18.23 34.71 -24.35 7.50 241.29%
EY 2.13 3.37 2.10 5.49 2.88 -4.11 13.33 -70.65%
DY 0.00 1.60 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.71 0.66 0.71 0.61 0.43 0.41 0.55 18.61%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 16/06/14 27/02/14 28/11/13 29/08/13 31/05/13 28/02/13 -
Price 2.52 2.05 2.04 1.22 1.15 1.23 1.07 -
P/RPS 14.56 11.06 16.63 3.61 5.45 12.73 2.69 209.23%
P/EPS 57.27 32.54 48.57 18.23 33.82 -26.74 7.30 296.31%
EY 1.75 3.07 2.06 5.49 2.96 -3.74 13.71 -74.74%
DY 0.00 1.46 0.00 0.00 0.00 2.44 0.00 -
P/NAPS 0.87 0.73 0.73 0.61 0.42 0.45 0.54 37.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment